2024-05-30  10:10:00 PM Chg. +0.61 Volume Bid2:00:00 AM Ask2:00:00 AM Market Capitalization Dividend Y. P/E Ratio
36.57USD +1.70% 1.12 mill.
Turnover: 29.47 mill.
35.39Bid Size: 100 37.28Ask Size: 100 10 bill.USD 3.25% 19.66

Assets

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Property and Equipment
  3,612.9000   3,936.2000   4,167.3000   4,401.9900   4,688.9250
Intangible Assets
  -   -   -   -   -
Long-Term Investments
  -   -   -   -   -
Fixed Assets
  -   -   -   5,254.2300   5,612.6680
Inventories
  11.2000   11.8000   11.4000   12.7880   12.4140
Accounts Receivable
  81.1000   92.9000   95.4000   96.9990   99.1460
Cash and Cash Equivalents
  8.2000   5.5000   5.1000   4.1380   3.2290
Current Assets
  320.5000   260.9000   171.7000   152.5220   128.3700
Total Assets
  4,348.4000   4,858.5000   5,051.8000   5,406.7520   5,741.0380

 

Liabilities

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Accounts Payable
  68.3000   55.5000   65.8000   63.0350   56.4520
Long-term debt
  -   -   -   1,560.6550   1,743.6120
Liabilities to Banks
  0.0000   80.4000   36.7000   18.4000   16.7000
Provisions
  -   27.4000   34.2000   31.5000   21.9000
Liabilities
  3,096.6000   3,472.6000   3,516.8000   3,751.3690   4,015.1080
Share Capital
  -   -   -   89.2960   89.6820
Total Equity
  1,251.3000   1,385.7000   1,534.8000   1,655.3830   1,725.9300
Minority Interests
  .5000   .2000   .2000   .0400   -
Total liabilities equity
  4,348.4000   4,858.5000   5,051.8000   5,406.7520   5,741.0380

 

Income Statement

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Revenues
  712   757.8000   768.6000   779.9030   814.2040
Depreciation (total)
  5.3000   5.2000   5.5000   126.5350   128.7370
Operating Result
  285.8000   321.5000   305.2000   314.3590   321.1000
Interest Income
  -77.8000   -77.8000   -77.3000   76.3970   76.5360
Income Before Taxes
  215.9000   251   227.7000   239.1030   216.7520
Income Taxes
  71.1000   66.9000   22.7000   25.2190   14.9620
Minority Interests Profit
  -   -   -   -   -
Net Income
  143.1000   196.6000   221.3000   233.2390   201.7900

 

Per Share

2011
US GAAP
in USD
2012
US GAAP
in USD
2013
US GAAP
in USD
2014
US GAAP
in USD
2015
US GAAP
in USD
Earnings per Share
  0.8300   1.1300   1.2600   1.3200   1.1400
Dividend per Share
  0.5040   0.5360   0.5840   0.6340   0.6860

 

Cash Flow

2011
US GAAP
in mill. USD
2012
US GAAP
in mill. USD
2013
US GAAP
in mill. USD
2014
US GAAP
in mill. USD
2015
US GAAP
in mill. USD
Cash Flow from Operating Activities
  366.8000   368.4000   367.8000   363.7880   370.7940
Cash Flow from Investing Activities
  -284.9000   -364.7000   -221.6000   -292.5010   -394.0620
Cash Flow from Financing
  -79.4000   -6.4000   -146.7000   -72.2070   22.3590
Decrease / Increase in Cash
  2.3000   -2.7000   -.5000   -.9200   -.9090
Employees
  1,615   1,619   1,553   1,617   1,617